[KKB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KKB] KKB ENGINEERING BHD
Announcement Date
09-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -25.68%
YoY- -55.32%
Quarter Report
Latest QR
Upcoming QR
KKB's Result
KKB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 236,118 207,216 178,455 227,508 260,599 213,830 127,242 10.84%
PBT 60,918 36,689 32,069 46,911 103,671 69,515 21,682 18.77%
Tax -12,316 -9,700 -6,319 -11,442 -25,943 -17,888 -6,440 11.40%
NP 48,602 26,989 25,750 35,469 77,728 51,627 15,242 21.31%
-
NP to SH 43,842 25,876 24,161 34,640 77,530 49,307 14,632 20.05%
-
Tax Rate 20.22% 26.44% 19.70% 24.39% 25.02% 25.73% 29.70% -
Total Cost 187,516 180,227 152,705 192,039 182,871 162,203 112,000 8.96%
-
Net Worth 311,805 281,546 270,904 255,314 255,323 161,125 151,479 12.77%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 10,304 19,357 12,883 25,789 45,128 12,084 4,023 16.96%
Div Payout % 23.50% 74.81% 53.32% 74.45% 58.21% 24.51% 27.50% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 311,805 281,546 270,904 255,314 255,323 161,125 151,479 12.77%
NOSH 257,690 258,299 258,004 257,892 257,903 80,562 80,574 21.37%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 20.58% 13.02% 14.43% 15.59% 29.83% 24.14% 11.98% -
ROE 14.06% 9.19% 8.92% 13.57% 30.37% 30.60% 9.66% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 91.63 80.22 69.17 88.22 101.05 265.42 157.92 -8.66%
EPS 17.01 10.02 9.36 13.43 30.06 61.20 18.16 -1.08%
DPS 4.00 7.50 5.00 10.00 17.50 15.00 4.99 -3.61%
NAPS 1.21 1.09 1.05 0.99 0.99 2.00 1.88 -7.07%
Adjusted Per Share Value based on latest NOSH - 257,892
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 81.78 71.77 61.81 78.80 90.26 74.06 44.07 10.84%
EPS 15.18 8.96 8.37 12.00 26.85 17.08 5.07 20.04%
DPS 3.57 6.70 4.46 8.93 15.63 4.19 1.39 17.01%
NAPS 1.0799 0.9751 0.9383 0.8843 0.8843 0.5581 0.5246 12.78%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.38 2.49 1.51 1.67 2.10 5.75 1.47 -
P/RPS 1.51 3.10 2.18 1.89 2.08 2.17 0.93 8.40%
P/EPS 8.11 24.86 16.12 12.43 6.99 9.39 8.09 0.04%
EY 12.33 4.02 6.20 8.04 14.32 10.64 12.35 -0.02%
DY 2.90 3.01 3.31 5.99 8.33 2.61 3.40 -2.61%
P/NAPS 1.14 2.28 1.44 1.69 2.12 2.88 0.78 6.52%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/04/15 07/05/14 08/05/13 09/05/12 04/05/11 10/05/10 06/05/09 -
Price 1.64 2.48 1.55 1.65 2.10 5.93 1.64 -
P/RPS 1.79 3.09 2.24 1.87 2.08 2.23 1.04 9.46%
P/EPS 9.64 24.76 16.55 12.28 6.99 9.69 9.03 1.09%
EY 10.37 4.04 6.04 8.14 14.32 10.32 11.07 -1.08%
DY 2.44 3.02 3.23 6.06 8.33 2.53 3.04 -3.59%
P/NAPS 1.36 2.28 1.48 1.67 2.12 2.97 0.87 7.72%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment